

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,261.5 | 5,014 | 3,340 | 2,933 | 2,752 | 5,703.5 | |
COGS | 2,554.7 | 3,780 | 1,341 | 1,219 | 1,284 | 3,165.5 | |
Gross Profit | 669.9 | 1,234 | 1,999 | 1,714 | (153.9) | 2,602 | |
Operating Expenses & Income | |||||||
Operating Income | 772.7 | 1,025 | (193) | 51 | (132) | (174) | |
Total Operating Expenses | 36.04 | 42 | 2,192 | 1,663 | 1,664 | 2,776 | |
R&D Expenses | 18.46 | 17 | 44 | 22 | 15 | - | |
Selling General & Admin Expenses | 1,010.1 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (100.2) | (116) | (159) | (201.9) | (164) | (416.8) | |
Interest Income | 7.9119 | 8 | 41 | 37 | 12 | - | |
Income Tax Expense | 86.15 | 264 | 88 | 94 | 42.98 | 79.99 | |
Net Income | |||||||
Net Income | 262 | 740 | 109 | 14 | (476.8) | (616.6) | |
Supplemental | |||||||
EBIT | 783.3 | 1,053 | 15 | 231 | (132) | 193 | |
EBITDA | 1,011 | 1,324 | 339 | 468.6 | 137.9 | 831.6 | |